Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $107k initial cash invested.
-3.23%
Cash On Cash
5.26%
Cap Rate
0.93
DSCR
$3,752
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,752
Total Expenses
$4,039
Mortgage P&I
50%
$1,858
Property Taxes
6%
$242
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful paradise in the center of RVA | $4,393 | $249 | 4 | 2.5 | 3.46 mi |
Elegant Retreat: Spacious with Outdoor Fireplace | $5,487 | $311 | 4 | 2.5 | 3.52 mi |
House full of peace, with a parking patio for 4 cars | $4,005 | $227 | 4 | 2 | 3.04 mi |
Near Airport: Cozy Stay w/ Lit Deck & Fast Wi-Fi | $3,405 | $193 | 3 | 2 | 3.26 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality